Vesuvius India Peer Comparison
NSE: VESUVIUS | BSE: 520113
₹421.55
As on 28-Aug-2026IST
Market cap
₹8,566 Cr
Revenue (TTM)
₹2,134 Cr
P/E Ratio
33.4
P/B Ratio
4.9
Div. Yield
0.4 %
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
8,566 | 8,043 | 1,554 | 965 | 80 |
Revenue (₹ Cr) |
2,134 | 286 | 1,953 | 178 | 1 |
Net Profit (₹ Cr) |
256.13 | 62.70 | 40.95 | 23.24 | -7.57 |
Net Margin (%) |
11.68 | 21.76 | 2.09 | 12.39 | -215.10 |
RoE (%) |
15.01 | 27.29 | 3.91 | 23.64 | -- |
Price to Earnings |
33.44 | 128.28 | 37.94 | 41.53 | -- |
Price-To-Book |
4.90 | 30.50 | 1.30 | 6.42 | -2.41 |
Income Statement (₹ Cr)
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,133.83 | 285.54 | 1,952.61 | 178.05 | 1.38 |
|
Total Income
|
2,193.71 | 288.14 | 1,962.11 | 187.55 | 2.32 |
|
Total Expenditure
|
1,777.58 | 200.78 | 1,815.61 | 123.18 | 6.44 |
|
EBITDA
|
356.25 | 84.76 | 137.00 | 54.87 | -5.05 |
|
Depreciation
|
69.06 | 7.12 | 74.03 | 11.44 | 0.43 |
|
EBIT
|
287.19 | 77.64 | 62.97 | 43.44 | -5.48 |
|
Interest
|
1.23 | 0.69 | 14.13 | 0.18 | 0.49 |
|
Other Income
|
59.88 | 2.60 | 9.50 | 9.50 | 0.94 |
|
Exceptional Items
|
0.00 | 0.00 | -5.23 | -19.82 | 0.00 |
|
Profit before Tax
|
345.84 | 79.55 | 53.11 | 32.93 | -5.04 |
|
Provision for Tax
|
89.71 | 16.85 | 12.16 | 9.69 | -0.05 |
|
Profit after Tax
|
256.13 | 62.70 | 40.95 | 23.24 | -4.99 |
Liabilities (₹ Cr)
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,748.74 | 244.52 | 1,174.91 | 140.16 | -32.79 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
44.09 | 9.34 | 75.31 | 0.82 | 30.02 |
|
Current Liabilities
|
421.99 | 30.05 | 422.73 | 28.04 | 17.39 |
|
Total Liabilities
|
2,707.30 | 231.21 | 1,762.52 | 170.30 | 19.19 |
Assets (₹ Cr)
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
602.56 | 102.42 | 623.30 | 70.73 | 9.05 |
|
Current Assets
|
1,486.77 | 169.43 | 988.68 | 91.29 | 3.74 |
|
Total Assets
|
2,707.30 | 231.21 | 1,762.52 | 170.30 | 19.19 |
|
Total Debt*
|
0.00 | 7.08 | 202.35 | 0.00 | 42.96 |
|
Net Current Assets
|
1,064.78 | 139.38 | 565.95 | 63.25 | -13.65 |
|
Contingent Liabilities
|
43.71 | 0.09 | 11.68 | 0.35 | 2.11 |
Cashflow (₹ Cr)
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
177.46 | 38.68 | 28.28 | 25.29 | -1.15 |
|
Cash Flow from Investing Activities
|
-17.58 | -29.85 | -37.16 | -29.45 | 1.59 |
|
Cash from Financing Activities
|
-30.17 | -4.60 | -3.84 | -24.07 | -0.41 |
|
Net Cash Inflow / Outflow
|
129.71 | 4.23 | -12.72 | -28.23 | 0.03 |
Ratios
Profitability Ratios
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
|
ROCE (%)
|
23.15 | 26.43 | 5.84 | 30.42 | -83.75 |
|
ROE (%)
|
15.01 | 27.29 | 3.91 | 23.64 | 0.00 |
|
ROA (%)
|
12.13 | 24.34 | 2.49 | 13.70 | -29.49 |
|
EBIT Margin (%)
|
13.46 | 27.19 | 3.22 | 24.39 | -396.38 |
|
Net Margin (%)
|
11.68 | 21.76 | 2.09 | 12.39 | -215.10 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.91 | 33.90 | 15.37 | 2.43 | 76.18 |
|
EBIT Growth (%)
|
1.47 | 52.99 | 44.23 | 49.20 | 73.98 |
|
Net Profit Growth (%)
|
2.17 | 55.32 | 40.53 | -8.57 | 76.43 |
|
EPS Growth (%)
|
-86.80 | 27.64 | -4.65 | 28.18 | 76.43 |
|
Book Value Growth (%)
|
16.28 | 22.12 | 3.26 | 2.69 | -371.85 |
Valuation Ratios
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
|
Price / Earnings
|
33.44 | 128.26 | 34.32 | 29.62 | -16.13 |
|
Price / Book Value
|
4.90 | 30.50 | 1.30 | 6.42 | -2.41 |
|
Dividend Yield (%)
|
0.36 | 0.06 | 1.00 | 0.73 | 0.00 |
|
EV/EBITDA
|
22.41 | 94.38 | 11.89 | 16.90 | -24.41 |
|
Market Cap (₹ Cr)
|
9,764.30 | 2,406.82 | 1,263.41 | 687.90 | 78.90 |
Solvency Ratios
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.02 | 0.03 | 0.00 | -0.87 |
|
Short term debt to equity ratio
|
-- | -- | 0.13 | -- | -0.52 |
|
Current Ratio
|
3.52 | 5.64 | 2.34 | 3.26 | 0.22 |
|
Quick Ratio
|
2.76 | 3.73 | 1.37 | 2.49 | 0.02 |
|
Interest Coverage
|
282.17 | 117.13 | 4.76 | 179.97 | -9.32 |
Operating Efficiency Ratios
| Vesuvius India | Raghav Enhancers | IFGL Refractories | Morganite Crucible | Nilachal Refrac | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
24.39 | 20.39 | 21.77 | 14.29 | 4.12 |
|
Asset Turnover
|
1.01 | 1.11 | 1.19 | 1.05 | 0.08 |
|
Receivable days
|
75.37 | 83.11 | 75.56 | 60.64 | 68.76 |
|
Inventory Days
|
47.09 | 56.88 | 77.88 | 39.88 | 1,644.76 |
|
Payable days
|
102.85 | 98.72 | 91.59 | 143.14 | 1,470.72 |
|
Cash Conversion Cycle
|
19.62 | 41.27 | 61.85 | -42.62 | 242.79 |